Income Breakdown
| TV Revenue | $220K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $80K |
| Sponsorship | $92K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $33K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $51K |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $376K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$1.7M |
$1.6M |
$69K |
$-627K |
| Oct 2026 |
$1.6M |
$3.4M |
$-1.8M |
$-697K |
| Sep 2026 |
$1.6M |
$1.2M |
$431K |
$1.1M |
| Aug 2026 |
$0 |
$0 |
$0 |
$691K |